Technology / Information Technology ServicesKuala Lumpur
$0.08
+0.00 (+6.67%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 34% · confianza 19%
FCF escenarios
weak_data · normalized FCF $725234.00 · quality 51.3/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
52/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$54M
P/E
8.0x
↓EV/EBITDA
6.9x
↓ROE
6.7%
↑Gross Margin
11.2%
↓Debt/Equity
0.53
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+73.2%
FCF CAGR
—
FCF margin
-5.6%
FCF / Net income
-2.33x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $209.4M · net income $5.0M · FCF $-11.7M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $209.4M | $209.4M | $73.5M | $115.2M | $40.3M |
| Net Income | $5.0M | $5.0M | $3.9M | $701248.00 | $-391576.00 |
| EBITDA | $12.4M | $12.4M | $9.5M | $3.4M | $2.3M |
| EPS | 0.01 | 0.01 | 0.01 | 0.00 | -0.00 |
| Gross Margin | 11.2% | 11.2% | 23.8% | 19.6% | 33.8% |
| Operating Margin | 3.7% | 3.7% | 3.1% | 6.4% | 1.7% |
| Net Margin | 2.4% | 2.4% | 5.3% | 0.6% | -1.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.53 | 0.53 | 0.54 | 0.23 | 0.22 |
| Current Ratio | 1.13 | 1.13 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-11.7M | $-11.7M | $10.5M | $725234.00 | $-4.4M |
| Returns | |||||
| ROE | 6.7% | 6.7% | 5.5% | 1.2% | -0.7% |
| Valuation | |||||
| P/E | 8.00 | 8.00 | 18.64 | 109.09 | — |
| EV/EBITDA | 6.94 | 6.94 | 9.56 | 25.22 | 31.50 |
| P/B | 0.72 | 0.72 | 1.03 | 1.21 | 1.02 |
| Growth & Yield | |||||
| Revenue Growth | 184.7% | 184.7% | -36.2% | 185.7% | — |
| EPS Growth | 25.4% | 25.4% | 436.4% | 283.3% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-1.4%
EPS terminal req.
$0.01
Spread vs growth
26.8%
5Y implied EPS CAGR
3.0%
EPS terminal req.
$0.01
Spread vs growth
22.4%
10Y implied EPS CAGR
6.5%
EPS terminal req.
$0.01
Spread vs growth
19.0%
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+0.0%
Start / end P/E
13.6x → 10.8x
EPS bridge
0.01 → 0.01
Residual
-5.2%
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.